JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

000612.SZ

000612.SZJiaoZuo WanFang Aluminum Manufacturing Co., Ltd

Shenzhen

5.24

CNY

+0.12

(+2.34%)

0.69EPS

7.59P/E

6.25BMarket Cap

Oct 24Next Earn

Upgrade to Unlock Non-US CompaniesTo view real-time data and analysis of companies outside of the United States, upgrade your account to our premium subscription.

Upgrade

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

000612.SZ

(Shenzhen)

Recent

price

5.24

P/E

ratio

7.59

div

yld

2.67%

ROIC.AI

Legends:

Stock price

Beta (1.0 Market)

% total return 09/14

Stock

S&P500

-0.76

24.79

-49.90

26.53

8.04

87.24

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
6.96	5.9	6.47	6.91	12.76	5.04	4.49	3.95	3.32	4.23	4.12	3.97	3.98	4.13	5.59	5.18	5.23	Revenue per Share
0.39	0.22	0.13	0.44	-0.03	0.24	0.3	-0.05	0.08	0.15	-0.37	0.09	0.48	0.33	0.25	0.5	0.69	Basic EPS, GAAP
0.49	0.78	0.35	-0.18	-1.67	-0.33	1.2	-0.15	0.07	-0.07	0.53	0.56	0.6	0.04	0.42	0.67	-0.06	Free Cash Flow per Basic Share
0.33	0.16	0.14	0.12	0.31	0.26	0.13	0.12	0.36	0.08	0.15	0.07	0.06	0.09	0.14	0.12	0.17	Dividend per Share
1.58	1.76	1.81	2.26	4.03	2.2	2.4	2.32	2.13	2.25	1.82	1.89	2.32	2.57	2.71	3.09	3.25	Book Value per Share
2	2.18	2.25	2.73	4.92	3.81	2.18	3.98	3.77	3.92	3.5	3.55	3.94	4.17	4.34	4.76	4.93	Tangible Book Value per Share
864	865	865	864	480	1,114	1,169	1,180	1,181	1,187	1,192	1,198	1,193	1,191	1,193	1,193	1,193	Basic Weighted Avg Shares
6,019	5,103	5,594	5,970	6,124	5,616	5,250	4,658	3,926	5,017	4,909	4,761	4,744	4,918	6,676	6,187	6,245	Sales/Revenue/Turnover
8.72	6.75	5.15	1.29	-4.44	2.26	5.79	1.24	5.96	1.27	-8.66	2.34	12.22	13.43	-1.01	7.78	11.89	Operating Margin (%)
211	248	253	185	191	272	287	265	259	243	237	253	228	225	214	194	- -	Depreciation Expense
333	193	116	381	-15	263	356	-63	99	176	-442	107	568	397	303	593	821	Net Income, GAAP
23.44	23.28	- -	0.29	- -	6.2	12.45	- -	25.36	8.99	- -	- -	9.56	14.05	- -	15.27	17.9	Effective Tax Rate (%)
5.53	3.79	2.07	6.39	-0.25	4.68	6.79	-1.34	2.53	3.5	-9.01	2.24	11.97	8.06	4.54	9.59	13.14	Profit Margin (%)
172	276	-399	16	-1,112	-126	-1,232	555	-136	-1,175	-1,192	-920	-749	163	320	651	730	Working Capital
1,062	967	592	1,310	1,565	999	1,108	1,353	1,255	139	510	510	23	533	751	202	167	LT Debt
1,824	1,978	2,042	2,451	2,448	4,326	4,728	4,764	4,523	4,710	4,225	4,314	4,826	5,093	5,295	5,802	6,000	Total Equity
11.79	7.14	- -	2.01	- -	2.07	4	- -	2.44	0.86	- -	- -	8.72	8.84	- -	5.94	8.87	Return on Invested Capital (%)
13.96	8.24	- -	14.39	- -	8.31	9.68	- -	3.47	5.47	- -	- -	15.66	10.09	- -	13.43	18.05	Return on Capital (%)
25.13	13.39	7.49	21.67	-0.79	12	13.57	-2.25	3.77	6.77	-18.23	4.8	22.54	13.6	9.63	17.16	22.94	Return on Common Equity (%)

Capital Structure

•

in mil. unless spec.

Working Capital

•

in mil. unless spec.

Growth Rates

FRC

•

in mil. unless spec.

(avg. rate of change)	10 years	5 years	1 year
Sales/Revenue/Turnover	2.08%	5.74%	-7.33%
Net Income, GAAP	-26.48%	70.07%	95.67%
Free Cash Flow	-89.07%	190.17%	58.33%
Total Cash Common Dividend	16.76%	3.32%	-15.89%
Total Equity	3.19%	6.61%	9.56%

Growth Rates

•

in mil. unless spec.

Quarterly Revenue

•

in mil. unless spec.

Quarterly Earnings Per Share

•

in mil. unless spec.

Quarterly Dividends Per Share

•

in mil. unless spec.

Business: JiaoZuo WanFang Aluminum Manufacturing Co., Ltd engages in smelting and processing aluminum products in China. It provides electrolytic aluminum liquid, aluminum ingots, and aluminum alloy products. The company offers its products for use in construction, transportation, electronic power, packaging, and other fields. It is also involved in the generation and distribution of thermal power. The company was founded in 1993 and is based in Jiaozuo, China.

	Dec'23	Mar'24	Jun'24
ST Debt	931	860	587
LT Borrowings	181	148	147
LT Finance Leases	21	21	20
Preferred Equity and Hybrid Capital	- -	- -	- -
Shares Outstanding	1,192	1,192	1,192
Market Capitalization	6,640	6,837	7,756

	Dec'23	Mar'24	Jun'24
Total Current Assets	2,526	2,643	2,259
Accounts Receivable, Net	17	69	2
Cash, Cash Equivalents & STI	1,738	1,612	1,548
Inventories	455	645	494
Total Current Liabilities	1,875	1,933	1,530
Payables & Accruals	- -	- -	- -
ST Debt	931	860	587
Deferred Revenue	- -	- -	- -

2008	2009	2010	2011	2012	2013	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	TTM
6.96	5.9	6.47	6.91	12.76	5.04	4.49	3.95	3.32	4.23	4.12	3.97	3.98	4.13	5.59	5.18	5.23	Revenue per Share
0.39	0.22	0.13	0.44	-0.03	0.24	0.3	-0.05	0.08	0.15	-0.37	0.09	0.48	0.33	0.25	0.5	0.69	Basic EPS, GAAP
0.49	0.78	0.35	-0.18	-1.67	-0.33	1.2	-0.15	0.07	-0.07	0.53	0.56	0.6	0.04	0.42	0.67	-0.06	Free Cash Flow per Basic Share
0.33	0.16	0.14	0.12	0.31	0.26	0.13	0.12	0.36	0.08	0.15	0.07	0.06	0.09	0.14	0.12	0.17	Dividend per Share
1.58	1.76	1.81	2.26	4.03	2.2	2.4	2.32	2.13	2.25	1.82	1.89	2.32	2.57	2.71	3.09	3.25	Book Value per Share
2	2.18	2.25	2.73	4.92	3.81	2.18	3.98	3.77	3.92	3.5	3.55	3.94	4.17	4.34	4.76	4.93	Tangible Book Value per Share
864	865	865	864	480	1,114	1,169	1,180	1,181	1,187	1,192	1,198	1,193	1,191	1,193	1,193	1,193	Basic Weighted Avg Shares
6,019	5,103	5,594	5,970	6,124	5,616	5,250	4,658	3,926	5,017	4,909	4,761	4,744	4,918	6,676	6,187	6,245	Sales/Revenue/Turnover
8.72	6.75	5.15	1.29	-4.44	2.26	5.79	1.24	5.96	1.27	-8.66	2.34	12.22	13.43	-1.01	7.78	11.89	Operating Margin (%)
211	248	253	185	191	272	287	265	259	243	237	253	228	225	214	194	- -	Depreciation Expense
333	193	116	381	-15	263	356	-63	99	176	-442	107	568	397	303	593	821	Net Income, GAAP
23.44	23.28	- -	0.29	- -	6.2	12.45	- -	25.36	8.99	- -	- -	9.56	14.05	- -	15.27	17.9	Effective Tax Rate (%)
5.53	3.79	2.07	6.39	-0.25	4.68	6.79	-1.34	2.53	3.5	-9.01	2.24	11.97	8.06	4.54	9.59	13.14	Profit Margin (%)
172	276	-399	16	-1,112	-126	-1,232	555	-136	-1,175	-1,192	-920	-749	163	320	651	730	Working Capital
1,062	967	592	1,310	1,565	999	1,108	1,353	1,255	139	510	510	23	533	751	202	167	LT Debt
1,824	1,978	2,042	2,451	2,448	4,326	4,728	4,764	4,523	4,710	4,225	4,314	4,826	5,093	5,295	5,802	6,000	Total Equity
11.79	7.14	- -	2.01	- -	2.07	4	- -	2.44	0.86	- -	- -	8.72	8.84	- -	5.94	8.87	Return on Invested Capital (%)
13.96	8.24	- -	14.39	- -	8.31	9.68	- -	3.47	5.47	- -	- -	15.66	10.09	- -	13.43	18.05	Return on Capital (%)
25.13	13.39	7.49	21.67	-0.79	12	13.57	-2.25	3.77	6.77	-18.23	4.8	22.54	13.6	9.63	17.16	22.94	Return on Common Equity (%)

Year	Q1	Q2	Q3	Q4	FY
2022	1,686	1,794	1,472	1,724	6,676
2023	1,107	1,975	1,579	1,524	6,187
2024	1,324	1,817	- -	- -	- -

Year	Q1	Q2	Q3	Q4	FY
2022	0.01	- -	- -	- -	0.14
2023	0.01	- -	- -	- -	0.12
2024	0.01	- -	- -	- -	- -

JiaoZuo WanFang Aluminum Manufacturing Co., Ltd

Growth Rates

(avg. rate of change)

Growth Rates

(avg. rate of change)

Capital Structure

Working Capital

Quarterly Earnings Per Share

Year

Quarterly Revenue

Year

Quarterly Dividends Per Share

Year